CNB Financial Corporation ("CNB" or the
"Corporation") (NASDAQ: CCNE), the parent company of CNB Bank,
today announced its earnings for the three and nine months ended
September 30, 2023, and disclosed quarterly growth in total
deposits, loans, and assets.
Executive Summary
- Net income available to common
shareholders ("earnings") was $12.7 million, or $0.60 per diluted
share, for the three months ended September 30, 2023, compared to
earnings of $12.8 million, or $0.61 per diluted share, for the
three months ended June 30, 2023. The Corporation's earnings for
the three months ended September 30, 2022 were $15.5 million, or
$0.90 per diluted share. The decrease in diluted earnings per share
comparing the quarter ended September 30, 2023 to the quarter ended
June 30, 2023 was primarily due to a seven basis point decrease in
net interest margin coupled with an increase in salaries and
benefits. The decrease in diluted earnings per share comparing the
quarter ended September 30, 2023 to the quarter ended September 30,
2022 was primarily due to the year-over-year increase in deposit
costs, as well as the dilutive effect of the Corporation's common
stock offering completed in September 2022, resulting in the
issuance of over 4.2 million shares of common stock or an increase
of approximately 25% in total common shares outstanding. In
addition, during the three months ended September 30, 2023, the
Corporation repurchased 100,000 common shares at a weighted average
price per share of $18.39, compared to 126,459 common shares at a
weighted average price per share of $18.28 during the three months
ended June 30, 2023 and no repurchases of common stock during the
three months ended September 30, 2022.
- Earnings were $40.8 million, or
$1.94 per diluted share, for the nine months ended September 30,
2023, compared to earnings of $44.1 million, or $2.59 per diluted
share, for the nine months ended September 30, 2022. As previously
noted, the decrease in diluted earnings per share comparing the
nine months ended September 30, 2023 to the nine months ended
September 30, 2022 was primarily due to both the rise in deposit
costs year over year and to the dilutive effect of the
Corporation's common stock offering. In addition, during the nine
months ended September 30, 2023, the Corporation repurchased
326,459 common shares at a weighted average price per share of
$20.08, compared to 50,166 common shares at a weighted average
price per share of $26.75 during the nine months ended September
30, 2022.
- At September 30, 2023, total
deposits were $5.0 billion, reflecting an increase of $69.7
million, or 1.4% (5.6% annualized), from June 30, 2023. The
increase in deposit balances was primarily the result of continued
growth in the Corporation's treasury management customer base and
resulting increases in municipal and institutional/corporate
deposits, including new wealth and asset management deposit
relationships resulting from CNB's participation in deposit
insurance sharing programs. In addition, the total number of
deposit households increased by approximately 0.8% (3.2%
annualized) during the same time period. Additional deposit and
liquidity profile details were as follows:
- At September 30, 2023, the total estimated uninsured deposits
for CNB Bank were approximately $1.5 billion, or approximately
29.0% of total CNB Bank deposits; however, when excluding $101.1
million of affiliate company deposits and $440.3 million of
pledged-investment collateralized deposits, the adjusted amount and
percentage of total estimated uninsured deposits was approximately
$940.4 million, or approximately 18.4% of total CNB Bank deposits
as of September 30, 2023.
- At June 30, 2023, the total estimated uninsured deposits for
CNB Bank were approximately $1.5 billion, or approximately 30.4% of
total CNB Bank deposits; however, when excluding $99.0 million of
affiliate company deposits and $448.7 million of pledged-investment
collateralized deposits, the adjusted amount and percentage of
total estimated uninsured deposits was approximately $984.4
million, or approximately 19.6% of total CNB Bank deposits as of
June 30, 2023.
- At September 30, 2023, the average deposit balance per account
for CNB Bank was approximately $33 thousand. In addition to the
increasing number of treasury management customers, CNB Bank
continues to increase small business and retail customer household
deposits, including those added from the second quarter launches of
(i) the U.S. service member and veteran families enrolling in CNB
Bank's "At Ease" account, and (ii) CNB's women's banking division,
Impressia Bank.
- At September 30, 2023, the Corporation had $117.6 million of
cash equivalents held in CNB Bank's interest-bearing deposit
account at the Federal Reserve. These excess funds, when combined
with (i) available borrowing capacity of approximately $3.6 billion
from the Federal Home Bank of Pittsburgh ("FHLB") and Federal
Reserve, and (ii) available unused commitments from brokered
deposit sources, and other third-party funding channels, including
previously established lines of credit from correspondent banks,
the total on-hand and contingent liquidity sources for the
Corporation represented 3.9 times the estimated amount of adjusted
uninsured deposit balances as discussed above.
- At September 30, 2023, June 30,
2023 and September 30, 2022, the Corporation had no outstanding
short-term borrowings from the FHLB.
- As of September 30, 2023, the
Corporation did not have any borrowings from either the Federal
Reserve's Discount Window or Bank Term Funding Program ("BTFP").
CNB has added the BTFP as a potential contingent liquidity source
but has not borrowed from the BTFP to date due to the stability and
growth in CNB's deposit funding base.
- At September 30, 2023, the
Corporation's pre-tax net unrealized losses on available-for-sale
and held-to-maturity securities totaled approximately $108.8
million, or 19.8% of total shareholders' equity, compared to $94.8
million, or 17.3% of total shareholders' equity at June 30, 2023.
The change in unrealized losses was primarily due to higher
interest rates along much of the yield curve relative to the
Corporation's scheduled maturities. Importantly, all regulatory
capital ratios for the Corporation would still exceed regulatory
"well-capitalized" levels as of both September 30, 2023 and June
30, 2023 if the net unrealized losses at the respective dates were
fully recognized. Additionally, the Corporation maintains $100.4
million of liquid funds at its holding company, which substantially
covers the $108.8 million in unrealized losses on investments held
primarily in its wholly-owned banking subsidiary, as an immediately
available source of contingent capital to be down-streamed to CNB
Bank if necessary.
- At September 30, 2023, loans
totaled $4.4 billion, excluding the balances of (i) syndicated
loans, and (ii) any remaining balances on Paycheck Protection
Program ("PPP") loans, net of PPP-related fees (such loans being
referred to as the "PPP-related loans"). This adjusted total of
$4.4 billion in loans represented an increase of $49.9 million, or
1.2% (4.6% annualized), from the same adjusted total loans measured
as of June 30, 2023. Loan growth was experienced primarily in the
Corporation's recent expansion markets of Cleveland, Roanoke, and
Buffalo combined with growth in the portfolio related to CNB Bank's
Private Banking division.
- At September 30, 2023, the
Corporation's balance sheet reflected a decrease in syndicated
lending balances of $22.5 million compared to June 30, 2023. The
syndicated loan portfolio totaled $123.1 million, or 2.7% of total
loans, excluding PPP-related loans, at September 30, 2023, compared
to $145.6 million, or 3.3% of total loans, excluding PPP-related
loans, at June 30, 2023.
- Total nonperforming assets were
approximately $29.3 million, or 0.51% of total assets, as of
September 30, 2023, compared to $24.1 million, or 0.43% of total
assets, as of June 30, 2023, and $21.8 million, or 0.41% of total
assets, as of September 30, 2022. The increase in nonperforming
assets was due to one commercial real estate relationship
consisting of two loans totaling $6.9 million placed on nonaccrual
during the third quarter 2023. The two loans combined have a
recorded specific loss reserve of approximately $491 thousand at
September 30, 2023. While this loan relationship was placed on
non-accrual status during the third quarter of 2023, based on
collateral value support coupled with the specific reserve recorded
against this loan relationship, management does not believe there
is risk of significant additional loss exposure related to this
loan relationship. For the three months ended September 30, 2023,
net loan charge-offs were $732 thousand, or 0.06% (annualized) of
average total loans and loans held for sale, compared to $789
thousand, or 0.07% (annualized) of average total loans and loans
held for sale, during the three months ended June 30, 2023, and
$310 thousand, or 0.03% (annualized) of average total loans and
loans held for sale, during the three months ended September 30,
2022.
- Pre-provision net revenue ("PPNR"),
a non-GAAP measure, was $18.2 million for the three months ended
September 30, 2023, compared to $19.6 million and $21.8 million for
the three months ended June 30, 2023 and September 30, 2022,
respectively.1 The decrease in PPNR for the three months ended
September 30, 2023 compared to the three months ended June 30, 2023
was driven primarily by a seven basis point decrease in net
interest margin coupled with an increase in salaries and benefits.
PPNR was $59.4 million for the nine months ended September 30,
2023, compared to $64.0 million for the nine months ended September
30, 2022.1 The decrease in PPNR for the nine months ended September
30, 2023 compared to the nine months ended September 30, 2022 was
primarily driven by growth in technology expenses due to
investments in applications aimed at enhancing both customer
relationship management and customer online experience
applications, as well as expanding service delivery channels. In
addition, the Corporation had a year-over-year decrease in
non-interest income as a result of lower pass-through income from
small business investment companies ("SBICs").
1 This release contains references to certain
financial measures that are not defined under U.S. Generally
Accepted Accounting Principles ("GAAP"). Management believes that
these non-GAAP measures provide a greater understanding of ongoing
operations, enhance comparability of results of operations with
prior periods and show the effects of significant gains and charges
in the periods presented. A reconciliation of these non-GAAP
financial measures is provided in the "Reconciliation of Non-GAAP
Financial Measures" section.
Michael D. Peduzzi, President and CEO of both
the Corporation and CNB Bank, stated, "Our results reflect the
strength and stability of our financial position and earnings base,
built from our deep customer relationships in our commercial,
retail, wealth management, and treasury management divisions.
Despite the headwinds of rising rates that impact both funding
costs and new loan growth prospects, the resilience of our business
development team has allowed us to find solutions for creditworthy
customers to support continued growth in all of these business
divisions, while maintaining the pricing and underwriting
discipline needed in this current operating environment.
At the same time, as we continue to pursue
qualitative growth, particularly in our newer markets, we remain
extremely cost-conscious as we look to effectively deploy our
recent technology investments to provide for both more efficient
delivery channels and increased staff productivity. In the first
nine months of this year, we activated significant elements of our
Customer Relationship Management and sales supportive systems,
which have been helpful for all our divisions in connecting with
both existing and prospective customers, contributing to our steady
year-to-date growth. Though the sales-focused systems were
originally projected to heavily support loan growth and increases
in wealth management assets under management, the applications have
been equally supportive in identifying new and expanded deposit
relationships. To supplement how our new and existing deposit
customers can reach us through their preferred delivery channels,
we successfully completed the implementation of our digital
new-account-opening module that allows both commercial and retail
customers to open and fund deposit relationships, all online. We
also have expanded our deployment of Enhanced Teller Machines, or
ETMs, that dually serve as both traditional ATMs and as an
electronic channel to connect to our live service agents at our
Customer Service Center, which has expanded hours outside of the
traditional business day. Additionally, we recently launched our
women's banking division, Impressia Bank, in the largest of our
markets, Columbus, Ohio, having already made similar launches in
our Cleveland, Ohio and Erie, Pennsylvania markets. We continue to
see very positive leads and momentum in Impressia's early stages,
particularly in connecting with women-owned small businesses. We
are confident that all of these recent technology and new business
development investments will position us well for more efficient
growth and expanded customer service capabilities for the longer
term.
Our asset quality remains sound and is supported
by our strict adherence to our traditionally conservative
underwriting policy and concentration limits. We have established
and actively employ stress testing risk management activities to
avoid undue adverse exposure to more economic-sensitive segments,
including the various commercial real estate market segments. We
have also found these stress evaluation measures to be valuable to
customers who seek to carefully but successfully manage their
operations in the rising rate and inflationary environment.
Our capital levels remain very sound, and we
continue to both expand our liquidity resources and reduce the
percentage of uninsured deposits by helping more larger deposit
account customers take advantage of insured deposit programs.
We remain committed to our strategic initiatives
to maintain a very strong and disciplined capital and
asset-liability management profile, and thorough and continuous
risk management activities, while expanding our market presence,
continuing to grow our funding base at a reasonable cost, expanding
our fee-based relationships and revenue sources, and controlling
our overhead."
Other Balance Sheet
Highlights
- Book value per common share was
$23.52 at September 30, 2023, reflecting an increase from $23.42
and $21.70 at June 30, 2023 and September 30, 2022, respectively.
Tangible book value per common share, a non-GAAP measure, was
$21.40 as of September 30, 2023, also reflecting an increase from
$21.32 and $19.61 as of June 30, 2023 and September 30, 2022,
respectively.1 The changes in book value per common share and
tangible book value per common share compared to June 30, 2023 were
primarily due to a $9.0 million increase in retained earnings and
the repurchase of 100,000 common shares at a weighted average price
per share of $18.39, partially offset by a $7.9 million increase in
accumulated other comprehensive loss primarily from the after-tax
impact of temporary unrealized valuation changes in the
Corporation's available-for-sale investment portfolio. The
unrealized valuation changes in the Corporation's investments were
not related to new purchases or credit-related issues, but to
further temporary declines in fixed-income investment securities
resulting from the market yield curve changes relative to the
scheduled maturities of the Corporation's holdings.
Loan Portfolio Profile
- As part of our lending policy and
risk management activities, the Corporation tracks lending exposure
by industry classification and type to determine potential risks
associated with industry concentrations, and if any risk issues
could lead to additional credit loss exposure. In the current
post-pandemic economic environment, the Corporation has determined
that office commercial real estate ("commercial office") inherently
could pose a higher level of credit risk, even given the historical
high credit quality ratings and structures applied to the deals
when initially underwritten and funding or commitments were made.
The Corporation monitors numerous relevant sensitivity elements at
both underwriting and through and beyond the funding period,
including projects occupancy, loan-to-value, absorption and cap
rates, debt service coverage and covenant compliance, and
developer/lessor financial strength both in the project and
globally.
- At September 30, 2023, the
Corporation had the following key metrics related to its commercial
office portfolio:
- Commercial office loans outstanding
consisted of 120 loans, totaling $115.7 million, or 2.6%, of total
loans outstanding;
- Nonaccrual commercial office loans
(two customer relationships) totaled $1.1 million, or 1.0% of total
office loans outstanding. The two customer relationships combined
have a recorded specific loss reserve of approximately $817
thousand, at September 30, 2023; and
- The average outstanding balance per
commercial office loan is $964 thousand.
The Corporation had no commercial office loan
relationships considered by the banking regulators to be a high
volatility commercial real estate credit.
Performance Ratios
- Annualized return on average equity
was 9.80% for the three months ended September 30, 2023, compared
to 10.07% and 14.97% for the three months ended June 30, 2023 and
September 30, 2022, respectively. Annualized return on average
equity was 10.74% for the nine months ended September 30, 2023,
compared to 14.50% for the nine months ended September 30,
2022.
- Annualized return on average
tangible common equity, a non-GAAP measure, was 11.07% for the
three months ended September 30, 2023, compared to 11.40% and
18.21% for the three months ended June 30, 2023 and September 30,
2022, respectively.1 Annualized return on average tangible common
equity, a non-GAAP measure, was 12.23% for the nine months ended
September 30, 2023, compared to 17.63% for the nine months ended
September 30, 2022.1
- While the previously discussed
common equity capital raise completed in September 2022
significantly enhanced the Corporation's overall capital position,
it also adversely impacted certain equity and per-share performance
ratios for the three and nine months ended September 30, 2023 and
June 30, 2023 and the related comparison to September 30,
2022.
- The Corporation's efficiency ratio
was 67.00% for the three months ended September 30, 2023, compared
to 64.78% and 62.38% for the three months ended June 30, 2023 and
September 30, 2022, respectively. The efficiency ratio on a fully
tax-equivalent basis, a non-GAAP ratio, was 66.26% for the three
months ended September 30, 2023, compared to 64.10% and 61.95% for
the three months ended June 30, 2023 and September 30, 2022,
respectively.1 The increase for the three months ended September
30, 2023 compared to June 30, 2023 was, as previously discussed,
primarily the result of rising deposits costs further contributing
to a seven basis point decrease in net interest margin coupled with
an increase in salaries and benefits. The Corporation's efficiency
ratio was 64.26% for the nine months ended September 30, 2023,
compared to 61.12% for the nine months ended September 30, 2022.
The efficiency ratio on a fully tax-equivalent basis, a non-GAAP
ratio, was 63.60% for the nine months ended September 30, 2023,
compared to 60.68% the nine months ended September 30, 2022.1
Revenue
- Total revenue (net interest income
plus non-interest income) was $55.1 million for the three months
ended September 30, 2023, compared to $55.6 million and $57.9
million for the three months ended June 30, 2023 and September 30,
2022, respectively.
- Net interest income was $47.2
million for the three months ended September 30, 2023, compared to
$47.3 million and $49.9 million, for the three months ended June
30, 2023 and September 30, 2022, respectively. When comparing the
third quarter of 2023 to the third quarter of 2022, the decrease in
net interest income of $2.7 million, or 5.4%, was primarily due to
an increase in the Corporation's interest expense as a result of
targeted interest-bearing deposit rate increases to ensure both
deposit relationship retention, and new deposit growth in recently
entered expansion markets.
- Net interest margin was 3.55%,
3.62% and 4.03% for the three months ended September 30, 2023, June
30, 2023 and September 30, 2022, respectively. Net interest margin
on a fully tax-equivalent basis, a non-GAAP measure, was 3.53%,
3.60% and 4.02%, for the three months ended September 30, 2023,
June 30, 2023 and September 30, 2022, respectively.1
- The yield on earning assets of
5.63% for the three months ended September 30, 2023 increased 13
basis points and 118 basis points from June 30, 2023 and September
30, 2022, respectively, primarily as a result of loan growth and
the net benefit of higher interest rates on both variable-rate
loans and new loan production.
- The cost of interest-bearing
liabilities of 2.66% for the three months ended September 30, 2023
increased 26 basis points and 210 basis points from June 30, 2023
and September 30, 2022, respectively, primarily as a result of the
Corporation's targeted interest-bearing deposit rate increases in
response to the competitive environment from numerous Fed rate
hikes over the past year, and deposit retention and growth
initiatives.
- Total revenue was $166.3 million
for the nine months ended September 30, 2023, compared to $164.6
million for the nine months ended September 30, 2022.
- Net interest income was $142.1
million for the nine months ended September 30, 2023, compared to
$138.8 million for the nine months ended September 30, 2022. The
increase of $3.3 million, or 2.4%, was due to loan growth and the
benefits of the impact of rising interest rates resulting in
greater income on variable-rate loans and new loan production,
partially offset by an increase in the Corporation's interest
expense as a result of both (i) targeted interest-bearing deposit
rate increases to ensure both deposit growth and retention, and
(ii) a year-over-year increase in the average balance of short-term
borrowings through the FHLB.
- Net interest margin was 3.66% and
3.75% for the nine months ended September 30, 2023 and 2022,
respectively. Net interest margin on a fully tax-equivalent basis,
a non-GAAP measure, was 3.64% and 3.75% for the nine months ended
September 30, 2023 and 2022, respectively.1
- The yield on earning assets of
5.48% for the nine months ended September 30, 2023 increased 140
basis points from September 30, 2022, primarily as a result of loan
growth and the net benefit of higher interest rates on both
variable-rate loans and new loan production.
- The cost of interest-bearing
liabilities of 2.34% for the nine months ended September 30, 2023
increased 192 basis points from September 30, 2022, primarily as a
result of the Corporation's targeted interest-bearing deposit rate
increases and some costs of occasional short-term borrowings
through the FHLB in 2023.
- Total non-interest income was $7.9
million for the three months ended September 30, 2023 compared to
$8.3 million and $8.0 million for the three months ended June 30,
2023 and September 30, 2022, respectively. During the three months
ended September 30, 2023, notable changes compared to the three
months ended June 30, 2023 and the three months ended September 30,
2022, included a decrease in other service charges and fees,
partially offset by higher other non-interest income driven by
gains on recovery from acquired loans.
- Total non-interest income was $24.2
million for the nine months ended September 30, 2023 compared to
$25.8 million for the nine months ended September 30, 2022. During
the nine months ended September 30, 2023, Wealth and Asset
Management fees increased $111 thousand, or 2.0%, compared to the
nine months ended September 30, 2022, as the Corporation benefited
from an increased number of wealth management relationships. Other
notable changes compared to the nine months ended September 30,
2022 included lower net realized gains on the sale of
available-for-sale debt securities, lower mortgage banking income
from reduced mortgage loan production volume in the higher-rate
environment, lower level of bank owned life insurance income and
pass-through income from small business investment companies,
partially offset by an increase in card processing and interchange
income and a favorable variance in unrealized losses on equity
securities.
Non-Interest Expense
- For the three months ended
September 30, 2023, total non-interest expense was $36.9 million,
compared to $36.0 million and $36.1 million for the three months
ended June 30, 2023 and September 30, 2022, respectively. The
increase of $926 thousand, or 2.6%, from the three months ended
June 30, 2023, was primarily a result of an increase in salaries
and benefits.
- For the nine months ended September
30, 2023, total non-interest expense was $106.9 million, compared
to $100.6 million for the nine months ended September 30, 2022. The
increase of $6.3 million, or 6.3%, from the nine months ended
September 30, 2022 was primarily a result of higher technology
expenses, combined with higher card processing and interchange
expenses. In addition, other non-interest expenses increased
primarily due to business generation related expenses and
consulting fees.
Income Taxes
- Income tax expense for the three
months ended September 30, 2023 was $3.4 million, representing a
19.9% effective tax rate, compared to $3.3 million, representing a
19.4% effective tax rate for the three months ended June 30, 2023
and $4.1 million, representing a 19.6% effective tax rate for the
three months ended September 30, 2022. Income tax expense was $10.6
million, representing a 19.5% effective tax rate, compared to $11.0
million, representing a 18.9% effective tax rate for the nine
months ended September 30, 2023 and 2022, respectively.
Asset Quality
- Total nonperforming assets were
approximately $29.3 million, or 0.51% of total assets, as of
September 30, 2023, compared to $24.1 million, or 0.43% of total
assets, as of June 30, 2023, and $21.8 million, or 0.41% of total
assets, as of September 30, 2022. As previously discussed, the
increase in nonperforming assets was due to one commercial real
estate relationship consisting of two loans totaling $6.9 million
that were placed on nonaccrual in the third quarter 2023. Though
the two loans have collateral support covering most of the
outstanding principal balance, the Corporation recorded a combined
specific reserve of approximately $491 thousand on the relationship
at September 30, 2023.
- The allowance for credit losses
measured as a percentage of total loans was 1.02% as of September
30, 2023 and June 30, 2023, and 1.03% as of September 30, 2022. In
addition, the allowance for credit losses as a percentage of
nonaccrual loans was 169.34% as of September 30, 2023, compared to
215.06% and 211.55% as of June 30, 2023 and September 30, 2022,
respectively.
- The provision for credit losses was
$1.1 million for the three months ended September 30, 2023,
compared to $2.4 million and $1.1 million for the three months
ended June 30, 2023 and September 30, 2022, respectively. Included
in the provision for credit losses for the three months ended
September 30, 2023 was a $33 thousand expense related to the
allowance for unfunded commitments compared to $56 thousand for the
three months ended June 30, 2023 and $55 thousand for the three
months ended September 30, 2022. The $1.3 million decrease in the
provision expense for the third quarter of 2023 compared to the
second quarter of 2023 was primarily a result of lower loan
portfolio growth in the third quarter of 2023 compared to the
second quarter of 2023.
- The provision for credit losses was
$4.8 million for the nine months ended September 30, 2023, compared
to $5.6 million for the nine months ended September 30, 2022.
Included in the provision for credit losses for the nine months
ended September 30, 2023 was $148 thousand expense related to the
allowance for unfunded commitments compared to $641 thousand for
the nine months ended September 30, 2022. The $888 thousand
reduction in the provision expense for the first nine months of
2023 compared to the nine months ended September 30, 2022 was
primarily a result of the relatively lower loan portfolio growth in
the first nine months of 2023 compared to the first nine months of
2022.
- For the three months ended
September 30, 2023, net loan charge-offs were $732 thousand, or
0.06% (annualized) of average total loans and loans held for sale,
compared to $789 thousand, or 0.07% (annualized) of average total
loans and loans held for sale, during the three months ended June
30, 2023, and $310 thousand, or 0.03% (annualized) of average total
loans and loans held for sale, during the three months ended
September 30, 2022.
- For the nine months ended September
30, 2023, net loan charge-offs were $2.2 million, or 0.07%
(annualized) of average total loans and loans held for sale,
compared to $1.3 million, or 0.05% (annualized) of average total
loans and loans held for sale, during the nine months ended
September 30, 2022.
Capital
- As of September 30, 2023, the
Corporation's total shareholders' equity was $549.2 million,
representing a decrease of $422 thousand, or 0.1%, from June 30,
2023, primarily due to the additional accumulated other
comprehensive losses during the quarter resulting primarily from
(i) the after-tax impact of the temporary unrealized reduction in
the value of the available-for-sale investment portfolio, and (ii)
an increase in the Corporation's treasury stock as a result of the
Corporation's repurchase of 100,000 of its common shares during the
third quarter 2023. This decrease was partially offset by the
increase in the Corporation's retained earnings (quarterly net
income, partially offset by the common and preferred dividends paid
in the quarter).
- Regulatory capital ratios for the
Corporation continue to exceed regulatory "well-capitalized" levels
as of September 30, 2023, consistent with prior periods.
- As of September 30, 2023, the
Corporation's ratio of common shareholders' equity to total assets
was 8.57% compared to 8.68% at June 30, 2023 and 8.62% at September
30, 2022. As of September 30, 2023, the Corporation's ratio of
tangible common equity to tangible assets, a non-GAAP measure, was
7.86% compared to 7.97% at June 30, 2023 and 7.85% as of September
30, 2022. This decrease compared to June 30, 2023 and September 30,
2022, was the result of an increase in accumulated other
comprehensive loss and an increase in treasury stock from
repurchase activities, partially offset by the increase in retained
earnings.1
About CNB Financial
Corporation
CNB Financial Corporation is a financial holding
company with consolidated assets of approximately $5.7 billion. CNB
Financial Corporation conducts business primarily through its
principal subsidiary, CNB Bank. CNB Bank is a full-service bank
engaging in a full range of banking activities and services,
including trust and wealth management services, for individual,
business, governmental, and institutional customers. CNB Bank
operations include a private banking division, two loan production
offices, one drive-up office, one mobile office and 51 full-service
offices in Pennsylvania, Ohio, New York and Virginia. CNB Bank's
divisions include ERIEBANK, based in Erie, Pennsylvania, with
offices in Northwest Pennsylvania and Northeast Ohio; FCBank, based
in Worthington, Ohio, with offices in Central Ohio; BankOnBuffalo,
based in Buffalo, New York, with offices in Western New York; Ridge
View Bank, with offices in the Southwest Virginia region; and
Impressia Bank which operates in CNB Bank's primary market areas.
CNB Bank is headquartered in Clearfield, Pennsylvania, with offices
in Central and North Central Pennsylvania. Additional information
about CNB Financial Corporation may be found at
www.CNBBank.bank.
Forward-Looking Statements
This press release includes forward-looking
statements within the meaning of Section 27A of the Securities Act
of 1933, as amended, and Section 21E of the Securities Exchange Act
of 1934, as amended, with respect to CNB's financial condition,
liquidity, results of operations, future performance and business.
These forward-looking statements are intended to be covered by the
safe harbor for "forward-looking statements" provided by the
Private Securities Litigation Reform Act of 1995. Forward-looking
statements are those that are not historical facts. Forward-looking
statements include statements with respect to beliefs, plans,
objectives, goals, expectations, anticipations, estimates and
intentions that are subject to significant risks and uncertainties
and are subject to change based on various factors (some of which
are beyond CNB's control). Forward-looking statements often include
the words "believes," "expects," "anticipates," "estimates,"
"forecasts," "intends," "plans," "targets," "potentially,"
"probably," "projects," "outlook" or similar expressions or future
conditional verbs such as "may," "will," "should," "would" and
"could." CNB's actual results may differ materially from those
contemplated by the forward-looking statements, which are neither
statements of historical fact nor guarantees or assurances of
future performance. Such known and unknown risks, uncertainties and
other factors that could cause the actual results to differ
materially from the statements, include, but are not limited to,
(i) adverse changes or conditions in capital and financial markets,
including actual or potential stresses in the banking industry;
(ii) changes in interest rates; (iii) the duration and scope of a
pandemic, including the lingering impacts of the COVID-19 pandemic,
and the local, national and global impact of a pandemic; (iv)
changes in general business, industry or economic conditions or
competition; (v) changes in any applicable law, rule, regulation,
policy, guideline or practice governing or affecting financial
holding companies and their subsidiaries or with respect to tax or
accounting principles or otherwise; (vi) higher than expected costs
or other difficulties related to integration of combined or merged
businesses; (vii) the effects of business combinations and other
acquisition transactions, including the inability to realize our
loan and investment portfolios; (viii) changes in the quality or
composition of our loan and investment portfolios; (ix) adequacy of
loan loss reserves; (x) increased competition; (xi) loss of certain
key officers; (xii) deposit attrition; (xiii) rapidly changing
technology; (xiv) unanticipated regulatory or judicial proceedings
and liabilities and other costs; (xv) changes in the cost of funds,
demand for loan products or demand for financial services; and
(xvi) other economic, competitive, governmental or technological
factors affecting our operations, markets, products, services and
prices. Such developments could have an adverse impact on CNB's
financial position and results of operations. For more information
about factors that could cause actual results to differ from those
discussed in the forward-looking statements, please refer to the
"Risk Factors" and "Management's Discussion and Analysis of
Financial Condition and Results of Operations" sections of and the
forward-looking statement disclaimers in CNB's annual and quarterly
reports filed with the Securities and Exchange Commission.
The forward-looking statements are based upon
management's beliefs and assumptions and are made as of the date of
this press release. Factors or events that could cause CNB's actual
results to differ may emerge from time to time, and it is not
possible for CNB to predict all of them. CNB undertakes no
obligation to publicly update or revise any forward-looking
statements included in this press release or to update the reasons
why actual results could differ from those contained in such
statements, whether as a result of new information, future events
or otherwise, except to the extent required by law. In light of
these risks, uncertainties and assumptions, the forward-looking
events discussed in this press release might not occur and you
should not put undue reliance on any forward-looking
statements.
CNB FINANCIAL
CORPORATIONCONSOLIDATED FINANCIAL
DATAUnaudited(dollars in
thousands, except per share data)
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
September 30, 2023 |
|
September 30, 2022 |
Income Statement |
|
|
|
|
|
|
|
|
|
Interest and fees on loans |
$ |
70,980 |
|
|
$ |
66,899 |
|
|
$ |
50,552 |
|
|
$ |
200,206 |
|
|
$ |
136,368 |
|
Processing fees on PPP loans |
|
0 |
|
|
|
2 |
|
|
|
74 |
|
|
|
3 |
|
|
|
1,870 |
|
Interest and dividends on securities and cash and cash
equivalents |
|
4,536 |
|
|
|
5,431 |
|
|
|
4,672 |
|
|
|
14,279 |
|
|
|
13,055 |
|
Interest expense |
|
(28,280 |
) |
|
|
(25,072 |
) |
|
|
(5,390 |
) |
|
|
(72,353 |
) |
|
|
(12,467 |
) |
Net interest income |
|
47,236 |
|
|
|
47,260 |
|
|
|
49,908 |
|
|
|
142,135 |
|
|
|
138,826 |
|
Provision for credit losses |
|
1,056 |
|
|
|
2,405 |
|
|
|
1,091 |
|
|
|
4,751 |
|
|
|
5,639 |
|
Net interest income after provision for credit losses |
|
46,180 |
|
|
|
44,855 |
|
|
|
48,817 |
|
|
|
137,384 |
|
|
|
133,187 |
|
Non-interest income |
|
|
|
|
|
|
|
|
|
Wealth and asset management fees |
|
1,833 |
|
|
|
1,917 |
|
|
|
1,870 |
|
|
|
5,567 |
|
|
|
5,456 |
|
Service charges on deposit accounts |
|
1,861 |
|
|
|
1,913 |
|
|
|
1,872 |
|
|
|
5,569 |
|
|
|
5,400 |
|
Other service charges and fees |
|
567 |
|
|
|
1,085 |
|
|
|
814 |
|
|
|
2,283 |
|
|
|
2,253 |
|
Net realized gains on available-for-sale securities |
|
0 |
|
|
|
30 |
|
|
|
0 |
|
|
|
52 |
|
|
|
651 |
|
Net realized and unrealized losses on equity securities |
|
(400 |
) |
|
|
(244 |
) |
|
|
(398 |
) |
|
|
(930 |
) |
|
|
(1,433 |
) |
Mortgage banking |
|
172 |
|
|
|
176 |
|
|
|
298 |
|
|
|
516 |
|
|
|
1,065 |
|
Bank owned life insurance |
|
754 |
|
|
|
693 |
|
|
|
694 |
|
|
|
2,211 |
|
|
|
2,778 |
|
Card processing and interchange income |
|
2,098 |
|
|
|
2,062 |
|
|
|
1,975 |
|
|
|
6,219 |
|
|
|
5,776 |
|
Other non-interest income |
|
978 |
|
|
|
661 |
|
|
|
834 |
|
|
|
2,711 |
|
|
|
3,813 |
|
Total non-interest income |
|
7,863 |
|
|
|
8,293 |
|
|
|
7,959 |
|
|
|
24,198 |
|
|
|
25,759 |
|
Non-interest expenses |
|
|
|
|
|
|
|
|
|
Salaries and benefits |
|
17,758 |
|
|
|
17,059 |
|
|
|
18,901 |
|
|
|
51,862 |
|
|
|
52,660 |
|
Net occupancy expense of premises |
|
3,596 |
|
|
|
3,628 |
|
|
|
3,375 |
|
|
|
10,790 |
|
|
|
9,940 |
|
Technology expense |
|
5,232 |
|
|
|
5,187 |
|
|
|
4,552 |
|
|
|
14,677 |
|
|
|
11,948 |
|
Advertising expense |
|
840 |
|
|
|
701 |
|
|
|
709 |
|
|
|
2,085 |
|
|
|
1,866 |
|
State and local taxes |
|
1,028 |
|
|
|
1,030 |
|
|
|
1,036 |
|
|
|
3,108 |
|
|
|
3,121 |
|
Legal, professional, and examination fees |
|
1,320 |
|
|
|
1,002 |
|
|
|
1,019 |
|
|
|
3,167 |
|
|
|
3,032 |
|
FDIC insurance premiums |
|
1,027 |
|
|
|
1,001 |
|
|
|
709 |
|
|
|
2,901 |
|
|
|
2,142 |
|
Card processing and interchange expenses |
|
1,207 |
|
|
|
1,572 |
|
|
|
1,201 |
|
|
|
4,269 |
|
|
|
3,486 |
|
Other non-interest expense |
|
4,906 |
|
|
|
4,808 |
|
|
|
4,598 |
|
|
|
14,033 |
|
|
|
12,406 |
|
Total non-interest expenses |
|
36,914 |
|
|
|
35,988 |
|
|
|
36,100 |
|
|
|
106,892 |
|
|
|
100,601 |
|
Income before income taxes |
|
17,129 |
|
|
|
17,160 |
|
|
|
20,676 |
|
|
|
54,690 |
|
|
|
58,345 |
|
Income tax expense |
|
3,402 |
|
|
|
3,333 |
|
|
|
4,051 |
|
|
|
10,647 |
|
|
|
11,037 |
|
Net income |
|
13,727 |
|
|
|
13,827 |
|
|
|
16,625 |
|
|
|
44,043 |
|
|
|
47,308 |
|
Preferred stock dividends |
|
1,076 |
|
|
|
1,075 |
|
|
|
1,076 |
|
|
|
3,226 |
|
|
|
3,226 |
|
Net income available to common shareholders |
$ |
12,651 |
|
|
$ |
12,752 |
|
|
$ |
15,549 |
|
|
$ |
40,817 |
|
|
$ |
44,082 |
|
|
|
|
|
|
|
|
|
|
|
Ending shares outstanding |
|
20,895,634 |
|
|
|
20,997,053 |
|
|
|
21,120,584 |
|
|
|
20,895,634 |
|
|
|
21,120,584 |
|
Average diluted common shares outstanding |
|
20,899,744 |
|
|
|
20,956,575 |
|
|
|
17,287,770 |
|
|
|
20,979,032 |
|
|
|
16,983,958 |
|
Diluted earnings per common share |
$ |
0.60 |
|
|
$ |
0.61 |
|
|
$ |
0.90 |
|
|
$ |
1.94 |
|
|
$ |
2.59 |
|
Cash dividends per common share |
$ |
0.175 |
|
|
$ |
0.175 |
|
|
$ |
0.175 |
|
|
$ |
0.525 |
|
|
$ |
0.525 |
|
Dividend payout ratio |
|
29 |
% |
|
|
29 |
% |
|
|
19 |
% |
|
|
27 |
% |
|
|
20 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CNB FINANCIAL
CORPORATIONCONSOLIDATED FINANCIAL
DATAUnaudited(dollars in
thousands, except per share data)
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
September 30, 2023 |
|
September 30, 2022 |
Average Balances |
|
|
|
|
|
|
|
|
|
Total loans and loans held for sale |
$ |
4,485,017 |
|
|
$ |
4,376,223 |
|
|
$ |
3,956,041 |
|
|
$ |
4,373,648 |
|
|
$ |
3,821,516 |
|
Investment securities |
|
749,352 |
|
|
|
770,605 |
|
|
|
821,311 |
|
|
|
771,457 |
|
|
|
821,933 |
|
Total earning assets |
|
5,273,758 |
|
|
|
5,238,471 |
|
|
|
4,909,666 |
|
|
|
5,194,485 |
|
|
|
4,952,999 |
|
Total assets |
|
5,647,491 |
|
|
|
5,607,947 |
|
|
|
5,241,472 |
|
|
|
5,561,649 |
|
|
|
5,274,953 |
|
Noninterest-bearing deposits |
|
792,193 |
|
|
|
793,686 |
|
|
|
880,990 |
|
|
|
805,513 |
|
|
|
841,661 |
|
Interest-bearing deposits |
|
4,109,360 |
|
|
|
4,047,224 |
|
|
|
3,744,413 |
|
|
|
3,976,820 |
|
|
|
3,824,480 |
|
Shareholders' equity |
|
555,464 |
|
|
|
550,490 |
|
|
|
440,659 |
|
|
|
548,034 |
|
|
|
436,201 |
|
Tangible common shareholders' equity (non-GAAP) (1) |
|
453,493 |
|
|
|
448,497 |
|
|
|
338,723 |
|
|
|
446,048 |
|
|
|
334,241 |
|
|
|
|
|
|
|
|
|
|
|
Average Yields (annualized) |
|
|
|
|
|
|
|
|
|
Total loans and loans held for sale |
|
6.30 |
% |
|
|
6.15 |
% |
|
|
5.10 |
% |
|
|
6.14 |
% |
|
|
4.86 |
% |
Investment securities |
|
1.96 |
% |
|
|
1.99 |
% |
|
|
1.86 |
% |
|
|
1.96 |
% |
|
|
1.84 |
% |
Total earning assets |
|
5.63 |
% |
|
|
5.50 |
% |
|
|
4.45 |
% |
|
|
5.48 |
% |
|
|
4.08 |
% |
Interest-bearing deposits |
|
2.62 |
% |
|
|
2.34 |
% |
|
|
0.47 |
% |
|
|
2.27 |
% |
|
|
0.34 |
% |
Interest-bearing liabilities |
|
2.66 |
% |
|
|
2.40 |
% |
|
|
0.56 |
% |
|
|
2.34 |
% |
|
|
0.42 |
% |
|
|
|
|
|
|
|
|
|
|
Performance Ratios (annualized) |
|
|
|
|
|
|
|
|
|
Return on average assets |
|
0.96 |
% |
|
|
0.99 |
% |
|
|
1.26 |
% |
|
|
1.06 |
% |
|
|
1.20 |
% |
Return on average equity |
|
9.80 |
% |
|
|
10.07 |
% |
|
|
14.97 |
% |
|
|
10.74 |
% |
|
|
14.50 |
% |
Return on average tangible common equity (non-GAAP) (1) |
|
11.07 |
% |
|
|
11.40 |
% |
|
|
18.21 |
% |
|
|
12.23 |
% |
|
|
17.63 |
% |
Net interest margin, fully tax equivalent basis (non-GAAP) (1) |
|
3.53 |
% |
|
|
3.60 |
% |
|
|
4.02 |
% |
|
|
3.64 |
% |
|
|
3.75 |
% |
Efficiency Ratio, fully tax equivalent basis (non-GAAP) (1) |
|
66.26 |
% |
|
|
64.10 |
% |
|
|
61.95 |
% |
|
|
63.60 |
% |
|
|
60.68 |
% |
|
|
|
|
|
|
|
|
|
|
Net Loan Charge-Offs |
|
|
|
|
|
|
|
|
|
CNB Bank net loan charge-offs |
$ |
381 |
|
|
$ |
379 |
|
|
$ |
(62 |
) |
|
$ |
955 |
|
|
$ |
257 |
|
Holiday Financial net loan charge-offs |
|
351 |
|
|
|
410 |
|
|
|
372 |
|
|
|
1,252 |
|
|
|
1,060 |
|
Total Corporation net loan charge-offs |
$ |
732 |
|
|
$ |
789 |
|
|
$ |
310 |
|
|
$ |
2,207 |
|
|
$ |
1,317 |
|
Annualized net loan charge-offs / average total loans and loans
held for sale |
|
0.06 |
% |
|
|
0.07 |
% |
|
|
0.03 |
% |
|
|
0.07 |
% |
|
|
0.05 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CNB FINANCIAL
CORPORATIONCONSOLIDATED FINANCIAL
DATAUnaudited(dollars in
thousands, except per share data)
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
Ending Balance Sheet |
|
|
|
|
|
Cash and due from banks |
$ |
61,529 |
|
|
$ |
58,278 |
|
|
$ |
51,178 |
|
Interest-bearing deposits with Federal Reserve |
|
117,632 |
|
|
|
62,644 |
|
|
|
153,156 |
|
Interest-bearing deposits with other financial institutions |
|
3,424 |
|
|
|
4,241 |
|
|
|
5,462 |
|
Total cash and cash equivalents |
|
182,585 |
|
|
|
125,163 |
|
|
|
209,796 |
|
Debt securities available-for-sale, at fair value |
|
335,122 |
|
|
|
353,136 |
|
|
|
378,236 |
|
Debt securities held-to-maturity, at amortized cost |
|
391,301 |
|
|
|
394,238 |
|
|
|
408,209 |
|
Equity securities |
|
8,948 |
|
|
|
9,266 |
|
|
|
9,235 |
|
Loans held for sale |
|
464 |
|
|
|
1,654 |
|
|
|
624 |
|
Loans receivable |
|
|
|
|
|
PPP loans, net of deferred processing fees |
|
56 |
|
|
|
67 |
|
|
|
462 |
|
Syndicated loans |
|
123,090 |
|
|
|
145,627 |
|
|
|
152,783 |
|
Loans |
|
4,369,028 |
|
|
|
4,319,140 |
|
|
|
3,871,420 |
|
Total loans receivable |
|
4,492,174 |
|
|
|
4,464,834 |
|
|
|
4,024,665 |
|
Less: allowance for credit losses |
|
(45,832 |
) |
|
|
(45,541 |
) |
|
|
(41,269 |
) |
Net loans receivable |
|
4,446,342 |
|
|
|
4,419,293 |
|
|
|
3,983,396 |
|
Goodwill and other intangibles |
|
43,874 |
|
|
|
43,874 |
|
|
|
43,749 |
|
Core deposit intangible |
|
299 |
|
|
|
320 |
|
|
|
386 |
|
Other assets |
|
322,973 |
|
|
|
316,656 |
|
|
|
283,715 |
|
Total Assets |
$ |
5,731,908 |
|
|
$ |
5,663,600 |
|
|
$ |
5,317,346 |
|
|
|
|
|
|
|
Noninterest-bearing demand deposits |
$ |
782,996 |
|
|
$ |
808,074 |
|
|
$ |
867,662 |
|
Interest-bearing demand deposits |
|
781,309 |
|
|
|
861,871 |
|
|
|
1,055,367 |
|
Savings |
|
2,883,736 |
|
|
|
2,708,386 |
|
|
|
2,376,694 |
|
Certificates of deposit |
|
554,740 |
|
|
|
554,744 |
|
|
|
324,088 |
|
Total deposits |
|
5,002,781 |
|
|
|
4,933,075 |
|
|
|
4,623,811 |
|
Short-term borrowings |
|
0 |
|
|
|
0 |
|
|
|
0 |
|
Subordinated debentures |
|
20,620 |
|
|
|
20,620 |
|
|
|
20,620 |
|
Subordinated notes, net of issuance costs |
|
84,191 |
|
|
|
84,115 |
|
|
|
83,888 |
|
Other liabilities |
|
75,104 |
|
|
|
76,156 |
|
|
|
72,899 |
|
Total liabilities |
|
5,182,696 |
|
|
|
5,113,966 |
|
|
|
4,801,218 |
|
Common stock |
|
0 |
|
|
|
0 |
|
|
|
0 |
|
Preferred stock |
|
57,785 |
|
|
|
57,785 |
|
|
|
57,785 |
|
Additional paid in capital |
|
220,100 |
|
|
|
219,723 |
|
|
|
221,326 |
|
Retained earnings |
|
336,690 |
|
|
|
327,707 |
|
|
|
295,803 |
|
Treasury stock |
|
(6,862 |
) |
|
|
(4,996 |
) |
|
|
(2,975 |
) |
Accumulated other comprehensive loss |
|
(58,501 |
) |
|
|
(50,585 |
) |
|
|
(55,811 |
) |
Total shareholders' equity |
|
549,212 |
|
|
|
549,634 |
|
|
|
516,128 |
|
Total liabilities and shareholders' equity |
$ |
5,731,908 |
|
|
$ |
5,663,600 |
|
|
$ |
5,317,346 |
|
|
|
|
|
|
|
Book value per common share |
$ |
23.52 |
|
|
$ |
23.42 |
|
|
$ |
21.70 |
|
Tangible book value per common share (non-GAAP) (1) |
$ |
21.40 |
|
|
$ |
21.32 |
|
|
$ |
19.61 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CNB FINANCIAL
CORPORATIONCONSOLIDATED FINANCIAL
DATAUnaudited(dollars in
thousands, except per share data)
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
Capital Ratios |
|
|
|
|
|
Tangible common equity / tangible assets (non-GAAP) (1) |
|
7.86 |
% |
|
|
7.97 |
% |
|
|
7.85 |
% |
Tier 1 leverage ratio (2) |
|
10.50 |
% |
|
|
10.44 |
% |
|
|
10.67 |
% |
Common equity tier 1 ratio (2) |
|
11.21 |
% |
|
|
11.20 |
% |
|
|
11.70 |
% |
Tier 1 risk-based ratio (2) |
|
12.92 |
% |
|
|
12.93 |
% |
|
|
13.60 |
% |
Total risk-based ratio (2) |
|
15.68 |
% |
|
|
15.73 |
% |
|
|
16.53 |
% |
|
|
|
|
|
|
Asset Quality Detail |
|
|
|
|
|
Nonaccrual loans |
$ |
27,065 |
|
|
$ |
21,176 |
|
|
$ |
19,508 |
|
Loans 90+ days past due and accruing |
|
231 |
|
|
|
1,373 |
|
|
|
1,051 |
|
Total nonperforming loans |
|
27,296 |
|
|
|
22,549 |
|
|
|
20,559 |
|
Other real estate owned |
|
2,039 |
|
|
|
1,575 |
|
|
|
1,206 |
|
Total nonperforming assets |
$ |
29,335 |
|
|
$ |
24,124 |
|
|
$ |
21,765 |
|
|
|
|
|
|
|
Asset Quality Ratios |
|
|
|
|
|
Nonperforming assets / Total loans + OREO |
|
0.65 |
% |
|
|
0.54 |
% |
|
|
0.54 |
% |
Nonperforming assets / Total assets |
|
0.51 |
% |
|
|
0.43 |
% |
|
|
0.41 |
% |
Ratio of allowance for credit losses on loans to nonaccrual
loans |
|
169.34 |
% |
|
|
215.06 |
% |
|
|
211.55 |
% |
Allowance for credit losses / Total loans |
|
1.02 |
% |
|
|
1.02 |
% |
|
|
1.03 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Financial Data Notes: |
|
|
|
|
|
(1) Management uses non-GAAP financial information in its analysis
of the Corporation's performance. Management believes that these
non-GAAP measures provide a greater understanding of ongoing
operations, enhance comparability of results of operations with
prior periods and show the effects of significant gains and charges
in the periods presented. The Corporation's management believes
that investors may use these non-GAAP measures to analyze the
Corporation's financial performance without the impact of unusual
items or events that may obscure trends in the Corporation's
underlying performance. This non-GAAP data should be considered in
addition to results prepared in accordance with GAAP, and is not a
substitute for, or superior to, GAAP results. Limitations
associated with non-GAAP financial measures include the risks that
persons might disagree as to the appropriateness of items included
in these measures and that different companies might calculate
these measures differently. A reconciliation of these non-GAAP
financial measures is provided below (dollars in thousands, except
per share data). |
(2) Capital ratios as of September 30, 2023 are estimated pending
final regulatory filings. |
|
|
CNB FINANCIAL
CORPORATIONCONSOLIDATED FINANCIAL
DATAUnaudited(dollars in
thousands, except per share data)
|
Average Balances, Income and Interest Rates on a Taxable Equivalent
Basis |
|
Three Months Ended, |
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
AverageBalance |
|
AnnualRate |
|
InterestInc./Exp. |
|
AverageBalance |
|
AnnualRate |
|
InterestInc./Exp. |
|
AverageBalance |
|
AnnualRate |
|
InterestInc./Exp. |
ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable (1) (4) |
$ |
711,299 |
|
|
1.89 |
% |
|
$ |
3,674 |
|
$ |
730,224 |
|
|
1.89 |
% |
|
$ |
3,700 |
|
$ |
777,824 |
|
|
1.81 |
% |
|
$ |
3,750 |
Tax-exempt (1) (2) (4) |
|
29,455 |
|
|
2.55 |
% |
|
|
204 |
|
|
30,274 |
|
|
2.59 |
% |
|
|
209 |
|
|
35,722 |
|
|
2.86 |
% |
|
|
272 |
Equity securities (1) (2) |
|
8,598 |
|
|
5.58 |
% |
|
|
121 |
|
|
10,107 |
|
|
7.22 |
% |
|
|
182 |
|
|
7,765 |
|
|
2.25 |
% |
|
|
44 |
Total securities (4) |
|
749,352 |
|
|
1.96 |
% |
|
|
3,999 |
|
|
770,605 |
|
|
1.99 |
% |
|
|
4,091 |
|
|
821,311 |
|
|
1.86 |
% |
|
|
4,066 |
Loans receivable: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial (2) (3) |
|
1,516,942 |
|
|
6.72 |
% |
|
|
25,693 |
|
|
1,512,107 |
|
|
6.46 |
% |
|
|
24,342 |
|
|
1,446,272 |
|
|
5.15 |
% |
|
|
18,790 |
Mortgage and loans held for sale (2) (3) |
|
2,834,576 |
|
|
5.83 |
% |
|
|
41,618 |
|
|
2,735,693 |
|
|
5.73 |
% |
|
|
39,089 |
|
|
2,396,884 |
|
|
4.81 |
% |
|
|
29,083 |
Consumer (3) |
|
133,499 |
|
|
11.51 |
% |
|
|
3,874 |
|
|
128,423 |
|
|
11.46 |
% |
|
|
3,670 |
|
|
112,885 |
|
|
10.54 |
% |
|
|
3,000 |
Total loans receivable (3) |
|
4,485,017 |
|
|
6.30 |
% |
|
|
71,185 |
|
|
4,376,223 |
|
|
6.15 |
% |
|
|
67,101 |
|
|
3,956,041 |
|
|
5.10 |
% |
|
|
50,873 |
Interest-bearing deposits with the Federal Reserve and other
financial institutions |
|
39,389 |
|
|
5.78 |
% |
|
|
574 |
|
|
91,643 |
|
|
6.05 |
% |
|
|
1,383 |
|
|
132,314 |
|
|
1.99 |
% |
|
|
663 |
Total earning assets |
|
5,273,758 |
|
|
5.63 |
% |
|
$ |
75,758 |
|
|
5,238,471 |
|
|
5.50 |
% |
|
$ |
72,575 |
|
|
4,909,666 |
|
|
4.45 |
% |
|
$ |
55,602 |
Noninterest-bearing assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
55,502 |
|
|
|
|
|
|
|
55,632 |
|
|
|
|
|
|
|
52,446 |
|
|
|
|
|
Premises and equipment |
|
109,854 |
|
|
|
|
|
|
|
108,296 |
|
|
|
|
|
|
|
90,570 |
|
|
|
|
|
Other assets |
|
254,106 |
|
|
|
|
|
|
|
250,019 |
|
|
|
|
|
|
|
229,807 |
|
|
|
|
|
Allowance for credit losses |
|
(45,729 |
) |
|
|
|
|
|
|
(44,471 |
) |
|
|
|
|
|
|
(41,017 |
) |
|
|
|
|
Total non interest-bearing assets |
|
373,733 |
|
|
|
|
|
|
|
369,476 |
|
|
|
|
|
|
|
331,806 |
|
|
|
|
|
TOTAL ASSETS |
$ |
5,647,491 |
|
|
|
|
|
|
$ |
5,607,947 |
|
|
|
|
|
|
$ |
5,241,472 |
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Demand—interest-bearing |
$ |
813,264 |
|
|
0.52 |
% |
|
$ |
1,061 |
|
$ |
888,804 |
|
|
0.62 |
% |
|
$ |
1,383 |
|
$ |
1,090,990 |
|
|
0.21 |
% |
|
$ |
570 |
Savings |
|
2,788,499 |
|
|
3.13 |
% |
|
|
22,004 |
|
|
2,608,232 |
|
|
2.82 |
% |
|
|
18,326 |
|
|
2,349,978 |
|
|
0.49 |
% |
|
|
2,928 |
Time |
|
507,597 |
|
|
3.16 |
% |
|
|
4,048 |
|
|
550,188 |
|
|
2.82 |
% |
|
|
3,869 |
|
|
303,445 |
|
|
1.19 |
% |
|
|
910 |
Total interest-bearing deposits |
|
4,109,360 |
|
|
2.62 |
% |
|
|
27,113 |
|
|
4,047,224 |
|
|
2.34 |
% |
|
|
23,578 |
|
|
3,744,413 |
|
|
0.47 |
% |
|
|
4,408 |
Short-term borrowings |
|
6,101 |
|
|
5.66 |
% |
|
|
87 |
|
|
33,920 |
|
|
5.21 |
% |
|
|
441 |
|
|
0 |
|
|
0.00 |
% |
|
|
0 |
Finance lease liabilities |
|
328 |
|
|
4.84 |
% |
|
|
4 |
|
|
350 |
|
|
4.58 |
% |
|
|
4 |
|
|
416 |
|
|
4.77 |
% |
|
|
5 |
Subordinated notes and debentures |
|
104,773 |
|
|
4.07 |
% |
|
|
1,076 |
|
|
104,698 |
|
|
4.02 |
% |
|
|
1,049 |
|
|
104,470 |
|
|
3.71 |
% |
|
|
977 |
Total interest-bearing liabilities |
|
4,220,562 |
|
|
2.66 |
% |
|
$ |
28,280 |
|
|
4,186,192 |
|
|
2.40 |
% |
|
$ |
25,072 |
|
|
3,849,299 |
|
|
0.56 |
% |
|
$ |
5,390 |
Demand—noninterest-bearing |
|
792,193 |
|
|
|
|
|
|
|
793,686 |
|
|
|
|
|
|
|
880,990 |
|
|
|
|
|
Other liabilities |
|
79,272 |
|
|
|
|
|
|
|
77,579 |
|
|
|
|
|
|
|
70,524 |
|
|
|
|
|
Total Liabilities |
|
5,092,027 |
|
|
|
|
|
|
|
5,057,457 |
|
|
|
|
|
|
|
4,800,813 |
|
|
|
|
|
Shareholders' equity |
|
555,464 |
|
|
|
|
|
|
|
550,490 |
|
|
|
|
|
|
|
440,659 |
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
$ |
5,647,491 |
|
|
|
|
|
|
$ |
5,607,947 |
|
|
|
|
|
|
$ |
5,241,472 |
|
|
|
|
|
Interest income/Earning assets |
|
|
5.63 |
% |
|
$ |
75,758 |
|
|
|
5.50 |
% |
|
$ |
72,575 |
|
|
|
4.45 |
% |
|
$ |
55,602 |
Interest expense/Interest-bearing liabilities |
|
|
2.66 |
% |
|
|
28,280 |
|
|
|
2.40 |
% |
|
|
25,072 |
|
|
|
0.56 |
% |
|
|
5,390 |
Net interest spread |
|
|
2.97 |
% |
|
$ |
47,478 |
|
|
|
3.10 |
% |
|
$ |
47,503 |
|
|
|
3.89 |
% |
|
$ |
50,212 |
Interest income/Earning assets |
|
|
5.63 |
% |
|
|
75,758 |
|
|
|
5.50 |
% |
|
|
72,575 |
|
|
|
4.45 |
% |
|
|
55,602 |
Interest expense/Earning assets |
|
|
2.10 |
% |
|
|
28,280 |
|
|
|
1.90 |
% |
|
|
25,072 |
|
|
|
0.43 |
% |
|
|
5,390 |
Net interest margin (fully tax-equivalent) |
|
|
3.53 |
% |
|
$ |
47,478 |
|
|
|
3.60 |
% |
|
$ |
47,503 |
|
|
|
4.02 |
% |
|
$ |
50,212 |
(1) |
|
Includes unamortized discounts and premiums. |
(2) |
|
Average yields are stated on a fully taxable equivalent basis
(calculated using statutory rates of 21%) resulting from tax-free
municipal securities in the investment portfolio and tax-free
municipal loans in the commercial loan portfolio. The taxable
equivalent adjustment to net interest income for the three months
ended September 30, 2023, June 30, 2023 and September 30, 2022 was
$242 thousand, $243 thousand and $305 thousand, respectively. |
(3) |
|
Average loans receivable outstanding includes the average balance
outstanding of all nonaccrual loans. Loans receivable consist of
the average of total loans receivable less average unearned income.
In addition, loans receivable interest income consists of loans
receivable fees, including PPP deferred processing fees. |
(4) |
|
Average balance is computed using the fair value of AFS securities
and amortized cost of HTM securities. Average yield has been
computed using amortized cost average balance for AFS and HTM
securities. The adjustment to the average balance for securities in
the calculation of average yield for the three months ended
September 30, 2023, June 30, 2023 and September 30, 2022 was
$(61.1) million, $(55.9) million and $(45.6) million,
respectively. |
|
|
|
|
|
|
CNB FINANCIAL
CORPORATIONCONSOLIDATED FINANCIAL
DATAUnaudited(dollars in
thousands, except per share data)
|
Average Balances, Income and Interest Rates on a Taxable Equivalent
Basis |
|
Nine Months Ended, |
|
September 30, 2023 |
|
September 30, 2022 |
|
AverageBalance |
|
AnnualRate |
|
InterestInc./Exp. |
|
AverageBalance |
|
AnnualRate |
|
InterestInc./Exp. |
ASSETS: |
|
|
|
|
|
|
|
|
|
|
|
Securities: |
|
|
|
|
|
|
|
|
|
|
|
Taxable (1) (4) |
$ |
729,787 |
|
|
1.89 |
% |
|
$ |
11,140 |
|
$ |
777,070 |
|
|
1.78 |
% |
|
$ |
10,774 |
Tax-exempt (1) (2) (4) |
|
31,025 |
|
|
2.60 |
% |
|
|
646 |
|
|
37,002 |
|
|
2.91 |
% |
|
|
830 |
Equity securities (1) (2) |
|
10,645 |
|
|
4.97 |
% |
|
|
396 |
|
|
7,861 |
|
|
2.09 |
% |
|
|
123 |
Total securities (4) |
|
771,457 |
|
|
1.96 |
% |
|
|
12,182 |
|
|
821,933 |
|
|
1.84 |
% |
|
|
11,727 |
Loans receivable: |
|
|
|
|
|
|
|
|
|
|
|
Commercial (2) (3) |
|
1,512,575 |
|
|
6.49 |
% |
|
|
73,423 |
|
|
1,409,487 |
|
|
4.84 |
% |
|
|
51,044 |
Mortgage and loans held for sale (2) (3) |
|
2,733,423 |
|
|
5.70 |
% |
|
|
116,439 |
|
|
2,301,831 |
|
|
4.62 |
% |
|
|
79,471 |
Consumer (3) |
|
127,650 |
|
|
11.50 |
% |
|
|
10,978 |
|
|
110,198 |
|
|
10.31 |
% |
|
|
8,498 |
Total loans receivable (3) |
|
4,373,648 |
|
|
6.14 |
% |
|
|
200,840 |
|
|
3,821,516 |
|
|
4.86 |
% |
|
|
139,013 |
Interest-bearing deposits with the Federal Reserve and other
financial institutions |
|
49,380 |
|
|
6.01 |
% |
|
|
2,221 |
|
|
309,550 |
|
|
0.65 |
% |
|
|
1,507 |
Total earning assets |
|
5,194,485 |
|
|
5.48 |
% |
|
$ |
215,243 |
|
|
4,952,999 |
|
|
4.08 |
% |
|
$ |
152,247 |
Noninterest-bearing assets: |
|
|
|
|
|
|
|
|
|
|
|
Cash and due from banks |
|
54,494 |
|
|
|
|
|
|
|
50,599 |
|
|
|
|
|
Premises and equipment |
|
107,016 |
|
|
|
|
|
|
|
87,614 |
|
|
|
|
|
Other assets |
|
250,210 |
|
|
|
|
|
|
|
223,020 |
|
|
|
|
|
Allowance for credit losses |
|
(44,556 |
) |
|
|
|
|
|
|
(39,279 |
) |
|
|
|
|
Total non interest-bearing assets |
|
367,164 |
|
|
|
|
|
|
|
321,954 |
|
|
|
|
|
TOTAL ASSETS |
$ |
5,561,649 |
|
|
|
|
|
|
$ |
5,274,953 |
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY: |
|
|
|
|
|
|
|
|
|
|
|
Demand—interest-bearing |
$ |
878,955 |
|
|
0.54 |
% |
|
$ |
3,545 |
|
$ |
1,081,211 |
|
|
0.18 |
% |
|
$ |
1,488 |
Savings |
|
2,581,604 |
|
|
2.75 |
% |
|
|
53,070 |
|
|
2,414,377 |
|
|
0.28 |
% |
|
|
5,091 |
Time |
|
516,261 |
|
|
2.79 |
% |
|
|
10,775 |
|
|
328,892 |
|
|
1.23 |
% |
|
|
3,022 |
Total interest-bearing deposits |
|
3,976,820 |
|
|
2.27 |
% |
|
|
67,390 |
|
|
3,824,480 |
|
|
0.34 |
% |
|
|
9,601 |
Short-term borrowings |
|
47,094 |
|
|
5.07 |
% |
|
|
1,787 |
|
|
0 |
|
|
0.00 |
% |
|
|
0 |
Finance lease liabilities |
|
350 |
|
|
4.58 |
% |
|
|
12 |
|
|
437 |
|
|
4.59 |
% |
|
|
15 |
Subordinated notes and debentures |
|
104,698 |
|
|
4.04 |
% |
|
|
3,164 |
|
|
104,394 |
|
|
3.65 |
% |
|
|
2,851 |
Total interest-bearing liabilities |
|
4,128,962 |
|
|
2.34 |
% |
|
$ |
72,353 |
|
|
3,929,311 |
|
|
0.42 |
% |
|
$ |
12,467 |
Demand—noninterest-bearing |
|
805,513 |
|
|
|
|
|
|
|
841,661 |
|
|
|
|
|
Other liabilities |
|
79,140 |
|
|
|
|
|
|
|
67,780 |
|
|
|
|
|
Total Liabilities |
|
5,013,615 |
|
|
|
|
|
|
|
4,838,752 |
|
|
|
|
|
Shareholders' equity |
|
548,034 |
|
|
|
|
|
|
|
436,201 |
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
$ |
5,561,649 |
|
|
|
|
|
|
$ |
5,274,953 |
|
|
|
|
|
Interest income/Earning assets |
|
|
5.48 |
% |
|
$ |
215,243 |
|
|
|
4.08 |
% |
|
$ |
152,247 |
Interest expense/Interest-bearing liabilities |
|
|
2.34 |
% |
|
|
72,353 |
|
|
|
0.42 |
% |
|
|
12,467 |
Net interest spread |
|
|
3.14 |
% |
|
$ |
142,890 |
|
|
|
3.66 |
% |
|
$ |
139,780 |
Interest income/Earning assets |
|
|
5.48 |
% |
|
|
215,243 |
|
|
|
4.08 |
% |
|
|
152,247 |
Interest expense/Earning assets |
|
|
1.84 |
% |
|
|
72,353 |
|
|
|
0.33 |
% |
|
|
12,467 |
Net interest margin (fully tax-equivalent) |
|
|
3.64 |
% |
|
$ |
142,890 |
|
|
|
3.75 |
% |
|
$ |
139,780 |
(1) |
|
Includes unamortized discounts and premiums. |
(2) |
|
Average yields are stated on a fully taxable equivalent basis
(calculated using statutory rates of 21%) resulting from tax-free
municipal securities in the investment portfolio and tax-free
municipal loans in the commercial loan portfolio. The taxable
equivalent adjustment to net interest income for the nine months
ended September 30, 2023 and 2022 was $755 thousand and $954
thousand, respectively. |
(3) |
|
Average loans receivable outstanding includes the average balance
outstanding of all nonaccrual loans. Loans receivable consist of
the average of total loans receivable less average unearned income.
In addition, loans receivable interest income consists of loans
receivable fees, including PPP deferred processing fees. |
(4) |
|
Average balance is computed using the fair value of AFS securities
and amortized cost of HTM securities. Average yield has been
computed using amortized cost average balance for AFS and HTM
securities. The adjustment to the average balance for securities in
the calculation of average yield for the nine months ended
September 30, 2023 and 2022 was $(58.6) million and $(31.3)
million, respectively. |
|
|
|
|
|
|
CNB FINANCIAL
CORPORATIONCONSOLIDATED FINANCIAL
DATAUnaudited(dollars in
thousands, except per share data)
Reconciliation of Non-GAAP Financial
Measures
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
Calculation of tangible book value per common share and
tangible common equity / tangible assets (non-GAAP): |
|
|
|
|
|
Shareholders' equity |
$ |
549,212 |
|
|
$ |
549,634 |
|
|
$ |
516,128 |
|
Less: preferred equity |
|
57,785 |
|
|
|
57,785 |
|
|
|
57,785 |
|
Common shareholders' equity |
|
491,427 |
|
|
|
491,849 |
|
|
|
458,343 |
|
Less: goodwill and other intangibles |
|
43,874 |
|
|
|
43,874 |
|
|
|
43,749 |
|
Less: core deposit intangible |
|
299 |
|
|
|
320 |
|
|
|
386 |
|
Tangible common equity (non-GAAP) |
$ |
447,254 |
|
|
$ |
447,655 |
|
|
$ |
414,208 |
|
|
|
|
|
|
|
Total assets |
$ |
5,731,908 |
|
|
$ |
5,663,600 |
|
|
$ |
5,317,346 |
|
Less: goodwill and other intangibles |
|
43,874 |
|
|
|
43,874 |
|
|
|
43,749 |
|
Less: core deposit intangible |
|
299 |
|
|
|
320 |
|
|
|
386 |
|
Tangible assets (non-GAAP) |
$ |
5,687,735 |
|
|
$ |
5,619,406 |
|
|
$ |
5,273,211 |
|
|
|
|
|
|
|
Ending shares outstanding |
|
20,895,634 |
|
|
|
20,997,053 |
|
|
|
21,120,584 |
|
|
|
|
|
|
|
Book value per common share (GAAP) |
$ |
23.52 |
|
|
$ |
23.42 |
|
|
$ |
21.70 |
|
Tangible book value per common share (non-GAAP) |
$ |
21.40 |
|
|
$ |
21.32 |
|
|
$ |
19.61 |
|
|
|
|
|
|
|
Common shareholders' equity / Total assets (GAAP) |
|
8.57 |
% |
|
|
8.68 |
% |
|
|
8.62 |
% |
Tangible common equity / Tangible assets (non-GAAP) |
|
7.86 |
% |
|
|
7.97 |
% |
|
|
7.85 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
CNB FINANCIAL
CORPORATIONCONSOLIDATED FINANCIAL
DATAUnaudited(dollars in
thousands, except per share data)
Reconciliation of Non-GAAP Financial
Measures
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
September 30, 2023 |
|
September 30, 2022 |
Calculation of net interest margin: |
|
|
|
|
|
|
|
|
|
Interest income |
$ |
75,516 |
|
|
$ |
72,332 |
|
|
$ |
55,298 |
|
|
$ |
214,488 |
|
|
$ |
151,293 |
|
Interest expense |
|
28,280 |
|
|
|
25,072 |
|
|
|
5,390 |
|
|
|
72,353 |
|
|
|
12,467 |
|
Net interest income |
$ |
47,236 |
|
|
$ |
47,260 |
|
|
$ |
49,908 |
|
|
$ |
142,135 |
|
|
$ |
138,826 |
|
|
|
|
|
|
|
|
|
|
|
Average total earning assets |
$ |
5,273,758 |
|
|
$ |
5,238,471 |
|
|
$ |
4,909,666 |
|
|
$ |
5,194,485 |
|
|
$ |
4,952,999 |
|
|
|
|
|
|
|
|
|
|
|
Net interest margin (GAAP) (annualized) |
|
3.55 |
% |
|
|
3.62 |
% |
|
|
4.03 |
% |
|
|
3.66 |
% |
|
|
3.75 |
% |
|
|
|
|
|
|
|
|
|
|
Calculation of net interest margin (fully tax equivalent
basis) (non-GAAP): |
|
|
|
|
|
|
|
|
|
Interest income |
$ |
75,516 |
|
|
$ |
72,332 |
|
|
$ |
55,298 |
|
|
$ |
214,488 |
|
|
$ |
151,293 |
|
Tax equivalent adjustment (non-GAAP) |
|
242 |
|
|
|
243 |
|
|
|
305 |
|
|
|
755 |
|
|
|
954 |
|
Adjusted interest income (fully tax equivalent basis)
(non-GAAP) |
|
75,758 |
|
|
|
72,575 |
|
|
|
55,603 |
|
|
|
215,243 |
|
|
|
152,247 |
|
Interest expense |
|
28,280 |
|
|
|
25,072 |
|
|
|
5,390 |
|
|
|
72,353 |
|
|
|
12,467 |
|
Net interest income (fully tax equivalent basis) (non-GAAP) |
$ |
47,478 |
|
|
$ |
47,503 |
|
|
$ |
50,213 |
|
|
$ |
142,890 |
|
|
$ |
139,780 |
|
|
|
|
|
|
|
|
|
|
|
Average total earning assets |
$ |
5,273,758 |
|
|
$ |
5,238,471 |
|
|
$ |
4,909,666 |
|
|
$ |
5,194,485 |
|
|
$ |
4,952,999 |
|
Less: average mark to market adjustment on investments
(non-GAAP) |
|
(61,103 |
) |
|
|
(55,940 |
) |
|
|
(45,559 |
) |
|
|
(58,577 |
) |
|
|
(31,330 |
) |
Adjusted average total earning assets, net of mark to market
(non-GAAP) |
$ |
5,334,861 |
|
|
$ |
5,294,411 |
|
|
$ |
4,955,225 |
|
|
$ |
5,253,062 |
|
|
$ |
4,984,329 |
|
|
|
|
|
|
|
|
|
|
|
Net interest margin, fully tax equivalent basis (non-GAAP)
(annualized) |
|
3.53 |
% |
|
|
3.60 |
% |
|
|
4.02 |
% |
|
|
3.64 |
% |
|
|
3.75 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CNB FINANCIAL
CORPORATIONCONSOLIDATED FINANCIAL
DATAUnaudited(dollars in
thousands, except per share data)
Reconciliation of Non-GAAP Financial
Measures
|
Three Months Ended |
|
Nine Months Ended |
|
September 30,2023 |
|
June 30,2023 |
|
September 30,2022 |
|
September 30,2023 |
|
September 30,2022 |
Calculation of PPNR (non-GAAP):
(1) |
|
|
|
|
|
|
|
|
|
Net interest income |
$ |
47,236 |
|
$ |
47,260 |
|
$ |
49,908 |
|
$ |
142,135 |
|
$ |
138,826 |
Add: Non-interest income |
|
7,863 |
|
|
8,293 |
|
|
7,959 |
|
|
24,198 |
|
|
25,759 |
Less: Non-interest expense |
|
36,914 |
|
|
35,988 |
|
|
36,100 |
|
|
106,892 |
|
|
100,601 |
PPNR (non-GAAP) |
$ |
18,185 |
|
$ |
19,565 |
|
$ |
21,767 |
|
$ |
59,441 |
|
$ |
63,984 |
|
|
|
|
|
|
|
|
|
|
(1) Management believes that this is an important metric as it
illustrates the underlying performance of the Corporation, it
enables investors and others to assess the Corporation's ability to
generate capital to cover credit losses through the credit cycle
and provides consistent reporting with a key metric used by bank
regulatory agencies. |
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
September 30, 2023 |
|
September 30, 2022 |
Calculation of efficiency ratio: |
|
|
|
|
|
|
|
|
|
Non-interest expense |
$ |
36,914 |
|
|
$ |
35,988 |
|
|
$ |
36,100 |
|
|
$ |
106,892 |
|
|
$ |
100,601 |
|
|
|
|
|
|
|
|
|
|
|
Non-interest income |
$ |
7,863 |
|
|
$ |
8,293 |
|
|
$ |
7,959 |
|
|
$ |
24,198 |
|
|
$ |
25,759 |
|
Net interest income |
|
47,236 |
|
|
|
47,260 |
|
|
|
49,908 |
|
|
|
142,135 |
|
|
|
138,826 |
|
Total revenue |
$ |
55,099 |
|
|
$ |
55,553 |
|
|
$ |
57,867 |
|
|
$ |
166,333 |
|
|
$ |
164,585 |
|
Efficiency ratio |
|
67.00 |
% |
|
|
64.78 |
% |
|
|
62.38 |
% |
|
|
64.26 |
% |
|
|
61.12 |
% |
|
|
|
|
|
|
|
|
|
|
Calculation of efficiency ratio (fully tax equivalent
basis) (non-GAAP): |
|
|
|
|
|
|
|
|
|
Non-interest expense |
$ |
36,914 |
|
|
$ |
35,988 |
|
|
$ |
36,100 |
|
|
$ |
106,892 |
|
|
$ |
100,601 |
|
Less: core deposit intangible amortization |
|
20 |
|
|
|
23 |
|
|
|
23 |
|
|
|
65 |
|
|
|
73 |
|
Adjusted non-interest expense (non-GAAP) |
$ |
36,894 |
|
|
$ |
35,965 |
|
|
$ |
36,077 |
|
|
$ |
106,827 |
|
|
$ |
100,528 |
|
|
|
|
|
|
|
|
|
|
|
Non-interest income |
$ |
7,863 |
|
|
$ |
8,293 |
|
|
$ |
7,959 |
|
|
$ |
24,198 |
|
|
$ |
25,759 |
|
|
|
|
|
|
|
|
|
|
|
Net interest income |
$ |
47,236 |
|
|
$ |
47,260 |
|
|
$ |
49,908 |
|
|
$ |
142,135 |
|
|
$ |
138,826 |
|
Less: tax exempt investment and loan income, net of TEFRA
(non-GAAP) |
|
1,376 |
|
|
|
1,349 |
|
|
|
1,232 |
|
|
|
4,043 |
|
|
|
3,767 |
|
Add: tax exempt investment and loan income (fully tax equivalent
basis) (non-GAAP) |
|
1,955 |
|
|
|
1,906 |
|
|
|
1,599 |
|
|
|
5,668 |
|
|
|
4,851 |
|
Adjusted net interest income (fully tax equivalent basis)
(non-GAAP) |
|
47,815 |
|
|
|
47,817 |
|
|
|
50,275 |
|
|
|
143,760 |
|
|
|
139,910 |
|
Adjusted net revenue (fully tax equivalent basis) (non-GAAP) |
$ |
55,678 |
|
|
$ |
56,110 |
|
|
$ |
58,234 |
|
|
$ |
167,958 |
|
|
$ |
165,669 |
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio (fully tax equivalent basis) (non-GAAP) |
|
66.26 |
% |
|
|
64.10 |
% |
|
|
61.95 |
% |
|
|
63.60 |
% |
|
|
60.68 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CNB FINANCIAL
CORPORATIONCONSOLIDATED FINANCIAL
DATAUnaudited(dollars in
thousands, except per share data)
Reconciliation of Non-GAAP Financial
Measures
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
September 30, 2023 |
|
September 30, 2022 |
Calculation of return on average tangible common equity
(non-GAAP): |
|
|
|
|
|
|
|
|
|
Net income |
$ |
13,727 |
|
|
$ |
13,827 |
|
|
$ |
16,625 |
|
|
$ |
44,043 |
|
|
$ |
47,308 |
|
Less: preferred stock dividends |
|
1,076 |
|
|
|
1,075 |
|
|
|
1,076 |
|
|
|
3,226 |
|
|
|
3,226 |
|
Net income available to common shareholders |
$ |
12,651 |
|
|
$ |
12,752 |
|
|
$ |
15,549 |
|
|
$ |
40,817 |
|
|
$ |
44,082 |
|
|
|
|
|
|
|
|
|
|
|
Average shareholders' equity |
$ |
555,464 |
|
|
$ |
550,490 |
|
|
$ |
440,659 |
|
|
$ |
548,034 |
|
|
$ |
436,201 |
|
Less: average goodwill & intangibles |
|
44,186 |
|
|
|
44,208 |
|
|
|
44,151 |
|
|
|
44,201 |
|
|
|
44,175 |
|
Less: average preferred equity |
|
57,785 |
|
|
|
57,785 |
|
|
|
57,785 |
|
|
|
57,785 |
|
|
|
57,785 |
|
Tangible common shareholders' equity (non-GAAP) |
$ |
453,493 |
|
|
$ |
448,497 |
|
|
$ |
338,723 |
|
|
$ |
446,048 |
|
|
$ |
334,241 |
|
|
|
|
|
|
|
|
|
|
|
Return on average equity (GAAP) (annualized) |
|
9.80 |
% |
|
|
10.07 |
% |
|
|
14.97 |
% |
|
|
10.74 |
% |
|
|
14.50 |
% |
Return on average common equity (GAAP) (annualized) |
|
9.04 |
% |
|
|
9.29 |
% |
|
|
14.00 |
% |
|
|
9.96 |
% |
|
|
13.51 |
% |
Return on average tangible common equity (non-GAAP)
(annualized) |
|
11.07 |
% |
|
|
11.40 |
% |
|
|
18.21 |
% |
|
|
12.23 |
% |
|
|
17.63 |
% |
|
Three Months Ended |
|
Nine Months Ended |
|
September 30, 2023 |
|
June 30, 2023 |
|
September 30, 2022 |
|
September 30, 2023 |
|
September 30, 2022 |
Calculation of non-interest income excluding net realized
gains on available-for-sale securities (non-GAAP): |
|
|
|
|
|
|
|
|
|
Non-interest income |
$ |
7,863 |
|
$ |
8,293 |
|
$ |
7,959 |
|
$ |
24,198 |
|
$ |
25,759 |
Less: net realized gains on available-for-sale securities |
|
0 |
|
|
30 |
|
|
0 |
|
|
52 |
|
|
651 |
Adjusted non-interest income (non-GAAP) |
$ |
7,863 |
|
$ |
8,263 |
|
$ |
7,959 |
|
$ |
24,146 |
|
$ |
25,108 |
Contact: Tito L. Lima
Treasurer
(814) 765-9621
Grafico Azioni CNB Financial (NASDAQ:CCNE)
Storico
Da Ott 2024 a Nov 2024
Grafico Azioni CNB Financial (NASDAQ:CCNE)
Storico
Da Nov 2023 a Nov 2024